[PUNCAK] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.13%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 138,184 188,565 416,824 563,791 659,602 606,636 509,009 -58.04%
PBT -180,114 -140,542 -6,101 -602 18,466 -8,884 -74,829 79.50%
Tax 131,986 203,762 252,286 267,509 248,850 256,836 263,823 -36.95%
NP -48,128 63,220 246,185 266,907 267,316 247,952 188,994 -
-
NP to SH -45,641 65,738 247,163 267,367 267,721 248,383 189,308 -
-
Tax Rate - - - - -1,347.61% - - -
Total Cost 186,312 125,345 170,639 296,884 392,286 358,684 320,015 -30.25%
-
Net Worth 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 -10.28%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 412,222 - 412,222 412,222 - - -
Div Payout % - 627.07% - 154.18% 153.97% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,648,495 1,607,085 2,233,006 2,175,725 2,118,825 2,075,576 1,940,117 -10.28%
NOSH 449,283 449,283 411,993 412,069 412,222 413,461 409,307 6.40%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -34.83% 33.53% 59.06% 47.34% 40.53% 40.87% 37.13% -
ROE -2.77% 4.09% 11.07% 12.29% 12.64% 11.97% 9.76% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.76 44.00 101.17 136.82 160.01 146.72 124.36 -60.56%
EPS -10.16 15.34 59.99 64.88 64.95 60.07 46.25 -
DPS 0.00 96.19 0.00 100.00 100.00 0.00 0.00 -
NAPS 3.67 3.75 5.42 5.28 5.14 5.02 4.74 -15.66%
Adjusted Per Share Value based on latest NOSH - 412,069
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.76 41.97 92.78 125.49 146.81 135.02 113.29 -58.03%
EPS -10.16 14.63 55.01 59.51 59.59 55.28 42.14 -
DPS 0.00 91.75 0.00 91.75 91.75 0.00 0.00 -
NAPS 3.6692 3.577 4.9701 4.8426 4.716 4.6197 4.3182 -10.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.37 1.46 2.61 2.62 2.66 2.96 3.35 -
P/RPS 4.45 3.32 2.58 1.91 1.66 2.02 2.69 39.83%
P/EPS -13.48 9.52 4.35 4.04 4.10 4.93 7.24 -
EY -7.42 10.51 22.99 24.76 24.42 20.30 13.81 -
DY 0.00 65.88 0.00 38.17 37.59 0.00 0.00 -
P/NAPS 0.37 0.39 0.48 0.50 0.52 0.59 0.71 -35.21%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 24/11/15 25/08/15 21/05/15 27/02/15 27/11/14 -
Price 1.20 1.09 2.85 2.46 2.55 2.80 3.31 -
P/RPS 3.90 2.48 2.82 1.80 1.59 1.91 2.66 29.02%
P/EPS -11.81 7.11 4.75 3.79 3.93 4.66 7.16 -
EY -8.47 14.07 21.05 26.38 25.47 21.46 13.97 -
DY 0.00 88.25 0.00 40.65 39.22 0.00 0.00 -
P/NAPS 0.33 0.29 0.53 0.47 0.50 0.56 0.70 -39.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment